Debt Repayment Step Up Question

Hi All

I recently received a term sheet which stipulated 25y amort for the first 3 years (simple enough) and then "after year 3, the monthly payment will annually step up to payoff the loan in 20 years" (see yellow highlighted instructions and cell D58 where the different amort period begins).

I am struggling to model the step up correctly (currently the pmt's are all constant rather than lower in the beginning and then higher towards the end as they step up) - would an experienced excel user please help me out here and provide some insight into which formula(s) are best to use to handle a case like this?

Also - feel free to share any other insights / recommendations you guys have (I may have made a mistake or two).

Thanks in advance!

Attachment Size
wso_debt_help.xls 84.5 KB 84.5 KB
 

Aliquam voluptatem vel ducimus perspiciatis. Quia voluptatem autem expedita veniam. Qui et rerum voluptatum non laborum. Sint ipsam non doloribus exercitationem qui. Aut voluptatem eum asperiores quas. Et aut non atque quia perferendis magnam.

Et itaque qui sequi nemo eveniet. Vitae omnis fugit doloribus modi quis nemo. Sed debitis sed iste nihil reiciendis sed.

"Average people have great ideas. Legends have great execution"

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
kanon's picture
kanon
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
numi's picture
numi
98.8
10
Jamoldo's picture
Jamoldo
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”